News Details

Marlin Reports Second Quarter 2021 Results and Declares a Cash Dividend of $0.14 Per Share

Company Release - 7/29/2021
Provides Update on Proposed Acquisition by Funds Managed by HPS Investment Partners LLC

Second Quarter Summary:

  • Net income of $10.3 million, or $0.84 per diluted share, up from a net loss of $5.9 million, or $0.50 per diluted share a year ago and up from net income of $6.9 million, or $0.57 per diluted share last quarter. Net income on an adjusted basis* of $12.2 million, or $1.00 per diluted share, up from a net loss on an adjusted basis of $5.1 million or $0.43 per diluted share in the same quarter one year ago
  • Ended the quarter with total stockholders’ equity of $211.1 million and a consolidated equity-to-assets ratio of 21.42%
  • Total 30+ day delinquencies were 0.70%, down from 3.83% in the prior year and 1.16% in the first quarter. Total Net Charge-Offs of $1.2 million for the second quarter 2021 compared to $8.5 million the same quarter one year ago, and $3.5 million for the first quarter 2021; Loss provision net benefit of $9.9 million with ending allowance for credit losses of $28.8 million
  • Total sourced origination volume of $100.9 million, up 20.4% from the prior quarter, and up 50.1% year-over-year. Average total finance receivables were $815.8 million

MOUNT LAUREL, N.J., July 29, 2021 (GLOBE NEWSWIRE) -- Marlin Business Services Corp. (NASDAQ: MRLN), a nationwide provider of capital solutions to small businesses (“Marlin” or the “Company”), today reported second quarter 2021 net income of $10.3 million, or $0.84 per diluted share, compared with net income of $6.9 million, or $0.57 per diluted share in the prior quarter, and a net loss of $5.9 million, or $0.50 per diluted share a year ago.

Jeffrey A. Hilzinger, Marlin’s President and CEO, said, “Our solid results in the second quarter were driven by improved origination volume, excellent portfolio performance and strong earnings growth. Our team is committed to executing our business plans and meeting the closing requirements for our proposed merger with a subsidiary of funds managed by HPS. Based on the progress made to date on certain closing conditions, we continue to believe that the transaction would likely close in the first quarter of 2022.”

Update on Acquisition by Funds Managed by HPS Investment Partners LLC
On April 19, 2021, the Company announced that it had entered into an Agreement and Plan of Merger, dated as of April 18, 2021 (the “Merger Agreement”) with subsidiaries of funds managed by HPS Investment Partners LLC (“HPS”). Upon the terms and subject to the conditions set forth in the Merger Agreement, HPS will acquire all of the Company’s outstanding shares of common stock through its European Asset Value Funds in an all cash transaction for $23.50 per share, as potentially subject to downward adjustment as set forth in the Merger Agreement. The Company has made progress toward meeting the Merger Agreement closing conditions as follows:

  • On June 25, 2021, the Company received the requisite regulatory non-objections to allow the Company to begin implementing the plan of liquidation of Marlin Business Bank, which plan must be fully completed before the Company can satisfy the closing condition that Marlin Business Bank be “de-banked” and surrender its bank charter to the applicable regulators and cease holding deposits. The aggregate consideration paid by certain funds managed by HPS to the Company’s shareholders may be reduced if the total costs in connection with the de-banking of Marlin Business Bank exceed $8 million. At this time, the Company continues to believe that this provision will not have a material impact on the consideration received.
  • On July 16, 2021, the 30-day waiting period under the HSR Act expired with respect to the transactions contemplated by the Merger Agreement.
  • A Special Meeting of Shareholders has been scheduled for August 4, 2021 to vote on the transaction and related matters.

Due to the pending merger, Marlin will not host a conference call to discuss its second quarter 2021 financial results.

Results of Operations
Total sourced origination volume for the second quarter of $100.9 million was up 50.1% from a year ago. Net Investment in Leases and Loans was $800.4 million, down 12.1% from second quarter last year, while total managed assets stood at approximately $1.0 billion, down 19.4% from the second quarter last year.

Net interest and fee margin as a percentage of average finance receivables was 8.42% for the second quarter, up 3 basis points from the first quarter and down 26 basis points from a year ago. The Company’s interest expense as a percent of average total finance receivables was 138 basis points in the second quarter of 2021 compared with 157 basis points for the prior quarter and 222 basis points for the second quarter of 2020, resulting from lower rates and a shift in mix, as higher rate long-term debt pays down.

On an absolute basis, net interest and fee income was $17.2 million for the second quarter of 2021 compared with $21.3 million in the second quarter last year.

Marlin recorded a $9.9 million provision for credit losses net benefit in the second quarter of 2021, compared to $2.9 million provision net benefit in the first quarter, and $18.8 million provision net expense in the second quarter of 2020. The provision release in the second quarter of 2021 reflects better than expected portfolio performance, continued positive performance trends, and an improved macroeconomic outlook.

Non-interest income was $3.5 million for the second quarter of 2021, compared with $8.6 million in the prior quarter and $3.8 million in the prior year period. The sequential quarter decrease is primarily due to property tax revenue that is seasonally high in the first quarter.

The Company recorded a $3.5 million tax expense in the second quarter, representing an effective tax rate of 25.3%. In the first quarter of 2021, the Company recorded a $2.5 million tax expense representing an effective tax rate of 26.9%, and in the second quarter of 2020, the Company recorded $1.4 million of tax benefit.

Portfolio Performance
Allowance for credit losses as a percentage of total finance receivables was 3.47% at June 30, 2021 compared with 4.65% at March 31, 2021.

For the three months ended June 30, 2021, the Company recorded a $9.9 million provision for credit losses net benefit, compared with $18.8 million provision net expense recognized in the second quarter of 2020 and a $2.9 million provision net benefit recorded for the first quarter of 2021. The provision release in the second quarter of 2021 was primarily due to positive changes in the outlook of macroeconomic assumptions to which the reserve is correlated as well as positive trends in portfolio performance.

Equipment Finance receivables over 30 days delinquent were 70 basis points as of June 30, 2021, down 46 basis points from March 31, 2021, and down 313 basis points from June 30, 2020. Working Capital receivables over 15 days delinquent were 36 basis points as of June 30, 2021, down 111 basis points from March 31, 2021, and down 402 basis points from June 30, 2020. Annualized second quarter total net charge-offs were 0.60% of average total finance receivables versus 1.67% in the first quarter of 2021 and 3.47% a year ago.

Corporate Developments
On July 29, 2021, Marlin’s Board of Directors declared a $0.14 per share quarterly dividend. The dividend is payable on August 19, 2021, to shareholders of record on August 9, 2021. Based on the closing stock price on July 28, 2021, the annualized dividend yield on the Company’s common stock is 2.46%.

* Non-GAAP Financial Measures: Net income (loss) on an adjusted basis are financial measures that are not in accordance with U.S. generally accepted accounting principles (GAAP). See “Regulation G – Non-GAAP Financial Measures” and “Reconciliation of GAAP to Non-GAAP Financial Measures” below for a detailed description and reconciliation of such Non-GAAP financial measures to their most directly comparable GAAP financial measures, in accordance with Regulation G.

About Marlin
Marlin is a nationwide provider of capital solutions to small businesses with a mission of helping small businesses fulfill their American dream. Our products and services are offered directly to small businesses and through financing programs with independent equipment dealers and other intermediaries. For more information about Marlin, visit marlincapitalsolutions.com or call toll free at (888) 479-9111.

Forward-Looking Statements
This release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward-looking statements represent only the company’s current beliefs regarding future events and are not guarantees of performance or results. All forward-looking statements (including statements regarding expectations of future financial and operating results) involve risks, uncertainties and contingencies, many of which are beyond our control, which may cause actual results, performance or achievements to differ materially from anticipated results, performance or achievements. All statements contained in this release that are not clearly historical in nature are forward-looking, and the words “anticipate,” “believe,” “expect,” “estimate,” “plan,” “may,” “could”, “intend” and similar expressions are generally intended to identify forward-looking statements. Economic, business, funding, market, competitive, legal and/or regulatory factors, among others (including but not limited to the impact of the COVID-19 pandemic), affecting our business are examples of factors that could cause actual results to differ materially from those described in the forward-looking statements. More detailed information about these factors is contained under the headings “Forward-Looking Statements” and “Risk Factors” in our periodic reports filed with the United States Securities and Exchange Commission, including the most recent Annual Report on Form 10-K and Quarterly Reports on Form 10-Q, which are also available in the “Investors” section of our website. We are under no obligation to (and expressly disclaim any such obligation to) update or alter our forward-looking statements, whether as a result of new information, future events or otherwise. Investors are cautioned not to place undue reliance on such forward-looking statements.

Special Note Regarding Forward-Looking Statements

In addition to the Cautionary Note Regarding Forward-Looking Statements above, with respect to the proposed merger, factors that may cause actual results to differ from expected results include, among others: the risk that the merger may not be consummated in a timely manner or at all, which may adversely affect the Company’s business and the price of the Company common stock; the risk that required approvals of the merger may not be obtained, or that the de-banking of Marlin Business Bank may not be consummated, on the terms expected or on the anticipated schedule or at all; the risk that the Company shareholders may fail to adopt the merger agreement; the risk that the parties to the merger agreement may fail to satisfy other conditions to the consummation of the merger or meet expectations regarding the timing and consummation of the merger; the occurrence of any event, change or other circumstance that could give rise to the termination of the merger agreement; the effect of the announcement or pendency of the merger on the Company’s business relationships, operating results, employees and business generally; the risk that the proposed merger disrupts current plans and operations of the Company and potential difficulties in the Company’s employee retention as a result of the merger; risks related to diverting management’s attention from the Company’s ongoing business operations; the outcome of legal proceedings that may be instituted against the Company related to the merger agreement or the merger; the amount of unexpected costs, fees, expenses and other charges related to the merger; and political instability.

Regulation G – Non-GAAP Financial Measures
The Company uses certain financial measures which are not calculated and presented in accordance with U.S. generally accepted accounting principles (“GAAP”). The Company defines net income on an adjusted basis as net income excluding after-tax income and expenses that are deemed to be unusual in nature or infrequent in occurrence and are not indicative of the underlying performance of the business for the period presented. The Company defines diluted earnings per share on an adjusted basis, return on average assets on an adjusted basis and return on average equity on an adjusted basis as the calculation used for the “as reported” number substituting net income as reported with net income on an adjusted basis while using the same denominator in the “as reported” number, where appropriate. The Company defines efficiency ratio on an adjusted basis as the calculation used for the “as reported” ratio adjusting the numerator for any discrete pre-tax adjustments used to present net income on an adjusted basis as well as the impact of pass-through lease expenses that are required to be presented on a gross basis in the income statement, acquisition related expense, and Rep and Warranty liability adjustments, as applicable. The Company adjusts the denominator in the “as reported” ratio for pass-through lease revenue that is required to be presented on a gross basis in the income statement, as applicable. The Company defines General and administrative annualized percent of average finance receivables, on an adjusted basis, as the calculation used for the “as reported” ratio, adjusting the numerator for any General and administrative discrete pre-tax adjustments used to present net income on an adjusted basis, acquisition related general and administrative expenses, Rep and Warranty liability adjustments, and pass-through lease expenses that are required to be presented on a gross basis in the income statement, as applicable. The adjusted ratio uses the same denominator as the “as reported” ratio. The Company defines Non-interest expense divided by average total managed assets, on an adjusted basis, as the calculation used for the “as reported” ratio adjusting the number for any non-interest expense discrete pre-tax adjustments used to present net income on an adjusted basis as well as the impact of pass-through lease expenses that are required to be presented on a gross basis in the income statement, acquisition related expenses, and Rep and Warranty liability adjustments, as applicable. The adjusted ratio uses the same denominator as the “as reported” ratio. The Company believes that these non-GAAP measures are useful performance metrics for management, investors and lenders, because it provides a means to evaluate period-to-period comparisons of the Company's financial performance without the effects of certain adjustments in accordance with GAAP that may not necessarily be indicative of current operating performance.

Non-GAAP financial measures should not be considered as an alternative to GAAP financial measures. They may not be indicative of the historical operating results of the Company nor are they intended to be predictive of potential future results. Investors should not consider non-GAAP financial measures in isolation or as a substitute for performance measures calculated in accordance with GAAP.

Investor Contacts:
Mike Bogansky, Senior Vice President & Chief Financial Officer
856-505-4108

Lasse Glassen, Addo Investor Relations
lglassen@addoir.com
424-238-6249

 

Marlin Business Services Corp. and Subsidiaries
Consolidated Balance Sheets (Unaudited)
(Dollars in thousands, except share amounts)
             
               
    June 30,       December 31,  
    2021       2020  
           
           
ASSETS          
Cash and due from banks $ 4,451     $ 5,473  
Interest-earning deposits with banks    109,801       130,218  
    Total cash and cash equivalents   114,252       135,691  
Time deposits with banks   3,486       5,967  
Restricted interest-earning deposits related to consolidated VIEs   3,799       4,719  
Investment securities (amortized cost of $12.4 million and $11.5 million at   12,580       11,624  
June 30, 2021 and December 31, 2020, respectively)          
Net investment in leases and loans:           
 Leases   308,190       337,159  
 Loans   520,921       532,125  
   Net investment in leases and loans, excluding allowance for credit losses   829,111       869,284  
    (includes $17.0 million and $30.4 million at June 30, 2021 and December 31, 2020,          
    respectively, related to consolidated VIEs)          
Allowance for credit losses   (28,757 )     (44,228 )
     Total net investment in leases and loans   800,354       825,056  
Intangible assets   5,343       5,678  
Operating lease right-of-use assets   7,458       7,623  
Property and equipment, net of allowance   9,043       8,574  
Property tax receivables   9,855       6,854  
Other assets   19,269       10,212  
           Total assets $ 985,439     $ 1,021,998  
           
LIABILITIES AND STOCKHOLDERS’ EQUITY          
Deposits $ 697,805     $ 729,614  
Long-term borrowings related to consolidated VIEs   17,227       30,665  
Operating lease liabilities   8,326       8,700  
Other liabilities:          
    Sales and property taxes payable   7,224       6,316  
    Accounts payable and accrued expenses   18,961       27,734  
    Net deferred income tax liability   24,817       22,604  
               Total liabilities   774,360       825,633  
           
           
Stockholders’ equity:          
   Preferred Stock, $0.01 par value; 5,000,000 shares authorized; none issued          
  Common Stock, $0.01 par value; 75,000,000 shares authorized;          
    12,026,473 and 11,974,530 shares issued and outstanding at June 30, 2021 and    120       120  
     December 31, 2020, respectively          
   Additional paid-in capital   77,279       76,323  
   Accumulated other comprehensive income (loss)   165       69  
   Retained earnings   133,515       119,853  
      Total stockholders’ equity   211,079       196,365  
              Total liabilities and stockholders’ equity $ 985,439     $ 1,021,998  

 

Marlin Business Services Corp. and Subsidiaries
Consolidated Statements of Operations (Unaudited)
(Dollars in thousands, except share amounts)
     
       
  Three Months Ended June 30,   Six Months Ended June 30,
  2021     2020     2021     2020  
                       
Interest income $ 17,678     $ 24,248     $ 35,966     $ 50,713  
Fee income   2,313       2,450       4,768       5,216  
Interest and fee income   19,991       26,698       40,734       55,929  
Interest expense   2,819       5,428       6,082       11,108  
Net interest and fee income   17,172       21,270       34,652       44,821  
Provision for credit losses   (9,891 )     18,806       (12,827 )     43,956  
Net interest and fee income (loss) after provision for credit losses   27,063       2,464       47,479       865  
                       
Non-interest income:                      
Gain on leases and loans sold   -       57       -       2,339  
   Insurance premiums written and earned   1,943       2,249       3,941       4,531  
   Other income   1,554       1,489       8,128       9,128  
      Non-interest income   3,497       3,795       12,069       15,998  
Non-interest expense:                      
   Salaries and benefits   8,461       7,668       16,834       17,187  
   General and administrative   8,377       5,847       19,623       19,452  
   Goodwill impairment   -       -       -       6,735  
   Non-interest expense   16,838       13,515       36,457       43,374  
       Income (loss) before income taxes   13,722       (7,256 )     23,091       (26,511 )
Income tax expense (benefit)   3,466       (1,374 )     5,984       (8,808 )
       Net income (loss) $ 10,256     $ (5,882 )   $ 17,107     $ (17,703 )
                       
Basic earnings (loss) per share $ 0.85     $ (0.50 )   $ 1.43     $ (1.50 )
Diluted earnings (loss) per share $ 0.84     $ (0.50 )   $ 1.41     $ (1.50 )

 

Marlin Business Services Corp. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Financial Measures
(Dollars in thousands, except share amounts)
     
       
  Three Months Ended June 31,   Six Months Ended June 30,
    2021       2020       2021       2020  
                       
Net income (loss) as reported $ 10,256     $ (5,882 )   $ 17,107     $ (17,703 )
Deduct:                      
Charge in connection with merger agreement   (2,619 )     -       (2,854 )     -  
Goodwill impairment   -       -       -       (6,735 )
Charge in connection with workforce reorganization   -       (877 )     -       (877 )
Charge in connection with office lease termination   -       (224 )     -       (224 )
Acquisition earn out valuation adjustment   -       -       -       -  
Reversal of charges in connection with executive separation   -       -       -       -  
   Tax effect   665       275       724       1,956  
Total adjustments, net of tax   (1,954 )     (826 )     (2,130 )     (5,880 )
                       
 Net tax benefit resulting from the CARES Act of 2020   -       -       -       3,256  
                       
Net income (loss) on an adjusted basis $ $12,210     $ ($5,056 )   $ $19,237     $ ($15,079 )
                       
Diluted earnings (loss) per share as reported   $0.84       ($0.50 )     $1.41       ($1.50 )
Diluted earnings (loss) per share on an adjusted basis   $1.00       ($0.43 )     $1.59       ($1.28 )
Return on Average Assets as reported   4.30 %     -1.88 %     3.52 %     -2.91 %
Return on Average Assets on an adjusted basis   5.11 %     -1.62 %     3.96 %     -2.48 %
Return on Average Equity as reported   20.43 %     -12.41 %     17.19 %     -17.82 %
Return on Average Equity on an adjusted basis   24.32 %     -10.67 %     19.33 %     -15.18 %
                       
Efficiency Ratio numerator as reported $ 16,838     $ 13,515     $ 36,457     $ 43,374  
Adjustments to Numerator:                      
Expense adjustments as seen in Net Income reconciliation above   (2,619 )     (1,101 )     (2,854 )     (7,836 )
Acquisition related expenses   (168 )     (293 )     (328 )     (671 )
Recourse & Rep & Warranty liability adjustment   260       -       61       (807 )
Pass-through expenses   (18 )     (13 )     (5,588 )     (6,015 )
Efficiency ratio numerator on an adjusted basis $ $14,293     $ $12,108     $ $27,748     $ $28,045  
Adjustments to Denominator:                      
Efficiency Ratio denominator as reported $ 20,669     $ 25,065     $ 46,721     $ 60,819  
Pass-through revenue   (20 )     380       (5,040 )     (5,124 )
Efficiency Ratio denominator on an adjusted basis $ $20,649     $ $25,445     $ $41,681     $ $55,695  
                       
Efficiency Ratio as reported   81.46 %     53.92 %     78.03 %     71.32 %
Efficiency Ratio on an adjusted basis   69.22 %     47.58 %     66.57 %     50.35 %

 

Marlin Business Services Corp. and Subsidiaries
Reconciliation of GAAP to Non-GAAP Financial Measures
(Dollars in thousands, except share amounts)
     
       
  Three Months Ended June 31,   Six Months Ended June 30,
    2021       2020       2021       2020  
                       
Non-interest Expense / Average total managed assets numerator, as reported $ 16,838     $ 13,515     $ 36,457     $ 43,374  
Adjustments to Numerator:                      
Expense adjustments as seen in Net Income reconciliation above   (2,619 )     (1,101 )     (2,854 )     (7,836 )
Acquisition related expenses   (168 )     (293 )     (328 )     (671 )
Recourse & Rep & Warranty liability adjustment   260       -       61       (807 )
Pass-through expenses   (18 )     (13 )     (5,588 )     (6,015 )
Non-interest Expense / Average total managed assets numerator, on an adjusted basis $ $14,293     $ $12,108     $ $27,748     $ $28,045  
                       
Non-interest Expense / Average total managed assets as reported   6.73 %     4.18 %     7.12 %     6.58 %
Non-interest Expense / Average total managed assets on an adjusted basis   5.71 %     3.75 %     5.42 %     4.26 %
                       
General and administrative expense Annualized % of Average                      
   Finance Receivables numerator as reported $ 8,377     $ 5,847     $ 19,623     $ 19,452  
Adjustments to Numerator:                      
Expense adjustments as seen in Net Income reconciliation above   (2,619 )     (224 )     (2,854 )     (224 )
Acquisition related expenses   (168 )     (200 )     (335 )     (671 )
Recourse & Rep & Warranty liability adjustment   260       -       61       (807 )
Pass-through expenses   (18 )     (13 )     (5,588 )     (6,015 )
General and administrative expense Annualized % of Average                      
   Finance Receivables numerator as adjusted $ $5,832     $ $5,410     $ $10,907     $ $11,735  
                       
General and administrative expense Annualized % of Average                      
   Finance Receivables as reported   4.11 %     2.39 %     4.76 %     3.91 %
General and administrative expense Annualized % of Average                      
   Finance Receivables on an adjusted basis   2.86 %     2.21 %     2.65 %     2.36 %

 

Marlin Business Services Corp. and Subsidiaries
Supplemental Quarterly Data
(Dollars in thousands, except share amounts)
         
           
Quarter Ended: 6/30/2020 9/30/2020 12/31/2020 3/31/2021 6/30/2021
           
Net Income (Loss)          
Net Income ($5,882 ) $2,743   $15,302   $6,851   $10,256  
           
Annualized Performance Measures:          
Return on Average Assets -1.88 % 0.98 % 5.74 % 2.77 % 4.30 %
Return on Average Stockholders' Equity -12.41 % 6.00 % 33.59 % 13.89 % 20.43 %
           
EPS Data:          
Net Income (Loss) Allocated to Common Stock ($5,882 ) $2,707   $15,112   $6,766   $10,128  
Basic Earnings (loss) per Share ($0.50 ) $0.23   $1.28   $0.57   $0.85  
Diluted Earnings (loss) per Share ($0.50 ) $0.23   $1.28   $0.57   $0.84  
Number of Shares - Basic 11,760,479   11,791,141   11,825,693   11,834,415   11,864,526  
Number of Shares - Diluted 11,760,479   11,832,413   11,841,134   11,869,218   12,016,045  
           
Cash Dividends Declared per share $0.14   $0.14   $0.14   $0.14   $0.14  
           
New Asset Production:          
Direct Originations $6,617   $8,381   $8,658   $7,437   $9,687  
Indirect Originations $58,802   $58,736   $74,353   $76,245   $90,798  
     Total Originations (6) $65,419   $67,117   $83,011   $83,682   $100,485  
           
Equipment Finance Originations $64,572   $65,764   $75,873   $75,272   $86,019  
Working Capital Loans Originations $847   $1,353   $7,138   $8,410   $14,466  
     Total Originations (6) $65,419   $67,117   $83,011   $83,682   $100,485  
           
Assets originated for sale in the period $1,135   $62   $0   $0   $0  
Assets referred in the period $664   $1,297   $1,046   $84   $379  
Total Sourced Originations (6) $67,218   $68,476   $84,057   $83,766   $100,864  
           
Implicit Yield on Originations:          
Total (6) 9.16 % 9.34 % 9.63 % 9.46 % 10.08 %
Direct 13.80 % 15.76 % 19.85 % 21.22 % 19.80 %
Indirect 8.64 % 8.42 % 8.38 % 8.32 % 9.05 %
Equipment Finance 8.80 % 8.77 % 7.97 % 7.63 % 7.62 %
Working Capital 36.75 % 36.62 % 26.72 % 25.85 % 24.72 %
           
Paycheck Protection Program Loans Originated $4,178   $202   $0   $0   $0  
Implicit Yield on Paycheck Protection Loans Originated 4.56 % 2.76 % n/a   n/a   n/a  
           
Assets sold in the period $1,127   $4,286   $0   $0   $0  
           
_________________
         
(1)   COF is defined as interest expense for the period divided by average interest bearing liabilities, annualized
(2)   Net investment in total finance receivables includes net investment in Equipment Finance leases and loans and Working Capital Loans.
(3)   Adjusted General and administrative adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures.
(4)   Adjusted non-interest expense adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures.
(5)   Effective January 1, 2020, in connection with the adoption of ASU 2016-13 "CECL", residual income is no longer recorded as a component of fee income and instead is presented within the allowance for loan loss
(6)   Excludes Paycheck Protection Program Loans Originated
(7)   Non-Accrual as of June 30, 2021 includes restructured contracts totaling $11.4 million for Equipment Finance and $0.1 million for Working Capital.

 

Marlin Business Services Corp. and Subsidiaries
Supplemental Quarterly Data
(Dollars in thousands, except share amounts)
                   
                     
Quarter Ended: 6/30/2020   9/30/2020   12/31/2020   3/31/2021   6/30/2021  
           
Implicit Yield on Originations:          
# of Leases / Loans Equipment Finance 3,178   3,410   3,552   3,687   4,023  
Equipment Finance Approval Percentage 37 % 40 % 44 % 44 % 49 %
Average Monthly Equipment Finance Sources 518   547   566   555   595  
           
Net Interest and Fee Margin (NIM)          
Percent of Average Total Finance Receivables:          
Interest Income 9.90 % 9.69 % 9.06 % 8.78 % 8.67 %
Fee Income (5) 1.00 % 1.21 % 1.17 % 1.18 % 1.13 %
Interest and Fee Income 10.90 % 10.90 % 10.23 % 9.96 % 9.80 %
Interest Expense 2.22 % 2.03 % 1.87 % 1.57 % 1.38 %
Net Interest and Fee Margin (NIM) 8.68 % 8.87 % 8.36 % 8.39 % 8.42 %
           
Cost of Funds (1) 2.17 % 2.13 % 1.97 % 1.79 % 1.59 %
           
Interest Income Equipment Finance $19,985   $19,719   $18,068   $16,901   $16,175  
Interest Income Working Capital Loans $4,095   $2,526   $1,515   $1,303   $1,427  
           
Average Total Finance Receivables $979,313   $924,635   $869,625   $833,474   $815,761  
Average Net Investment Equipment Finance $928,210   $886,990   $845,487   $813,263   $794,673  
Average Working Capital Loans $51,103   $33,696   $23,019   $19,062   $19,926  
           
           
End of Period Net Investment in leases and loans,          
    net of allowance          
Equipment Finance $876,919   $823,712   $806,229   $780,089   $776,669  
Working Capital Loans $34,116   $23,016   $18,827   $17,340   $23,685  
     Total Owned Leases and Loans (2) $911,035   $846,728   $825,056   $797,429   $800,354  
           
           
Assets Serviced for Others $296,401   $261,144   $229,530   $199,080   $172,293  
           
     Total Managed Assets $1,207,436   $1,107,872   $1,054,586   $996,509   $972,647  
           
Average Total Managed Assets $1,292,052   $1,203,502   $1,114,929   $1,047,854   $1,001,388  
           
           
Restructured Receivables:          
Payment Deferral Modification Program          
Equipment Finance $115,941   $117,672   $104,287   $90,843   $79,457  
Working Capital $17,876   $12,210   $6,922   $3,004   $1,097  
Total - $ $133,817   $129,882   $111,209   $93,847   $80,554  
           
Total - as a % of Ending Finance Receivables 13.70 % 14.30 % 12.80 % 11.22 % 9.72 %
Total - # of Active Modified Contracts 5,017   5,237   4,809   4,356   3,924  
           
Other Restructured Contracts $1,751   $1,035   $922   $822   $600  
_________________
         
(1)   COF is defined as interest expense for the period divided by average interest bearing liabilities, annualized
(2)   Net investment in total finance receivables includes net investment in Equipment Finance leases and loans and Working Capital Loans.
(3)   Adjusted General and administrative adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures.
(4)   Adjusted non-interest expense adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures.
(5)   Effective January 1, 2020, in connection with the adoption of ASU 2016-13 "CECL", residual income is no longer recorded as a component of fee income and instead is presented within the allowance for loan loss
(6)   Excludes Paycheck Protection Program Loans Originated
(7)   Non-Accrual as of June 30, 2021 includes restructured contracts totaling $11.4 million for Equipment Finance and $0.1 million for Working Capital.

 

Marlin Business Services Corp. and Subsidiaries
Supplemental Quarterly Data
(Dollars in thousands, except share amounts)
         
           
Quarter Ended: 6/30/2020 9/30/2020 12/31/2020 3/31/2021 6/30/2021
           
Portfolio Asset Quality:          
Allowance          
Total $63,644   $61,325   $44,228   $38,912   $28,757  
% of Total Finance Receivables 6.53 % 6.75 % 5.09 % 4.65 % 3.47 %
           
Equipment Finance $55,682   $57,869   $43,022   $37,902   $27,754  
% of Net Investment Equipment Finance 5.97 % 6.57 % 5.07 % 4.64 % 3.46 %
           
Working Capital Loans $7,962   $3,456   $1,206   $1,010   $1,003  
% of Total Working Capital Loans 18.92 % 13.06 % 6.02 % 5.51 % 4.06 %
           
Net Charge-offs          
Total $8,494   $10,488   $5,588   $3,475   $1,217  
% on Avg. Finance Receivables, Annualized 3.47 % 4.54 % 2.57 % 1.67 % 0.60 %
           
Equipment Finance $7,872   $9,956   $5,203   $3,070   $1,345  
% on Avg. Equipment Finance, Annualized 3.39 % 4.49 % 2.46 % 1.51 % 0.68 %
           
Working Capital Loans $622   $532   $385   $405   (128 )
% of Avg. Working Capital Loans, Annualized 4.87 % 6.32 % 6.69 % 8.50 % -2.57 %
           
Delinquency          
Total Finance Receivables:          
30+ Days Past Due 3.83 % 2.15 % 1.63 % 1.16 % 0.70 %
60+ Days Past Due 2.46 % 1.42 % 0.77 % 0.62 % 0.37 %
           
Equipment Finance:          
30+ Days Past Due 3.90 % 2.13 % 1.59 % 1.16 % 0.82 %
60+ Days Past Due 2.52 % 1.42 % 0.78 % 0.63 % 0.48 %
           
Working Capital Loans:          
15+ Days Past Due 4.38 % 3.93 % 5.00 % 1.47 % 0.36 %
30+ Days Past Due 2.68 % 2.94 % 3.69 % 1.05 % 0.23 %
           
Total Finance Receivables:          
30+ Days Past Due $37,347   $19,527   $14,209   $9,704   $6,649  
60+ Days Past Due $24,015   $12,925   $6,717   $5,203   $3,899  
           
Equipment Finance:          
30+ Days Past Due $36,217   $18,750   $13,468   $9,511   $6,593  
60+ Days Past Due $23,353   $12,546   $6,582   $5,109   $3,847  
           
Working Capital Loans:          
15+ Days Past Due $1,843   $1,041   $1,001   $269   $90  
30+ Days Past Due $1,130   $777   $741   $193   $56  
           
_________________
         
(1)   COF is defined as interest expense for the period divided by average interest bearing liabilities, annualized
(2)   Net investment in total finance receivables includes net investment in Equipment Finance leases and loans and Working Capital Loans.
(3)   Adjusted General and administrative adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures.
(4)   Adjusted non-interest expense adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures.
(5)   Effective January 1, 2020, in connection with the adoption of ASU 2016-13 "CECL", residual income is no longer recorded as a component of fee income and instead is presented within the allowance for loan loss
(6)   Excludes Paycheck Protection Program Loans Originated
(7)   Non-Accrual as of June 30, 2021 includes restructured contracts totaling $11.4 million for Equipment Finance and $0.1 million for Working Capital.

 

Marlin Business Services Corp. and Subsidiaries
Supplemental Quarterly Data
(Dollars in thousands, except share amounts)
         
           
Quarter Ended: 6/30/2020 9/30/2020 12/31/2020 3/31/2021 6/30/2021
           
Portfolio Asset Quality:          
Non-Accrual          
Total 1.13 % 0.92 % 1.64 % 1.68 % 1.58 %
Equipment Finance 1.06 % 0.82 % 1.57 % 1.67 % 1.62 %
Working Capital Loans 2.83 % 4.32 % 4.65 % 1.87 % 0.46 %
           
Total (7) $11,031   $8,375   $14,289   $14,013   $13,134  
Equipment Finance $9,842   $7,231   $13,357   $13,669   $13,020  
Working Capital Loans $1,189   $1,144   $932   $344   $114  
           
Expense Ratios:          
Salaries and Benefits Expense $7,668   $8,515   $8,081   $8,373   $8,461  
    As a % of Avg. Fin. Receivables (annualized) 3.13 % 3.68 % 3.72 % 4.02 % 4.15 %
           
Total personnel end of quarter 240   247   254   262   263  
           
General and Administrative Expense $5,847   $4,717   $6,745   $11,246   $8,377  
    As a % of Avg. Fin. Receivables (annualized) 2.39 % 2.04 % 3.10 % 5.40 % 4.11 %
           
Adjusted General and Administrative Expense          
   As a % of Avg. Fin. Receivables (3) 2.21 % 2.40 % 2.81 % 2.55 % 2.68 %
           
Non-Interest Expense/Average Total Managed Assets 4.18 % 4.74 % 5.32 % 7.49 % 6.73 %
Adjusted Non-Interest Expense/Average Total Managed Assets (4) 3.75 % 4.36 % 5.05 % 5.23 % 5.71 %
           
Efficiency Ratio 53.92 % 57.64 % 66.51 % 75.31 % 81.46 %
Adjusted Efficiency Ratio (4) 47.58 % 53.38 % 63.93 % 65.09 % 69.22 %
                     
_________________
         
(1)   COF is defined as interest expense for the period divided by average interest bearing liabilities, annualized
(2)   Net investment in total finance receivables includes net investment in Equipment Finance leases and loans and Working Capital Loans.
(3)   Adjusted General and administrative adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures.
(4)   Adjusted non-interest expense adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures.
(5)   Effective January 1, 2020, in connection with the adoption of ASU 2016-13 "CECL", residual income is no longer recorded as a component of fee income and instead is presented within the allowance for loan loss
(6)   Excludes Paycheck Protection Program Loans Originated
(7)   Non-Accrual as of June 30, 2021 includes restructured contracts totaling $11.4 million for Equipment Finance and $0.1 million for Working Capital.

 

Marlin Business Services Corp. and Subsidiaries
Supplemental Quarterly Data
(Dollars in thousands, except share amounts)
         
           
Quarter Ended: 6/30/2020 9/30/2020 12/31/2020 3/31/2021 6/30/2021
           
Balance Sheet:          
           
Assets          
Investment in Leases and Loans $956,981   $891,940   $854,701   $822,706   $815,504  
Initial Direct Costs and Fees 17,698   16,113   14,583   13,635   13,607  
Reserve for Credit Losses (63,644 ) (61,325 ) (44,228 ) (38,912 ) (28,757 )
Net Investment in Leases and Loans $911,035   $846,728   $825,056   $797,429   $800,354  
Cash and Cash Equivalents 211,706   195,132   135,691   110,622   114,252  
Restricted Cash 6,072   5,771   4,719   4,358   3,799  
Other Assets 67,402   58,320   56,532   60,455   67,034  
Total Assets $1,196,215   $1,105,951   $1,021,998   $972,864   $985,439  
           
Liabilities          
Deposits 902,191   823,707   729,614   678,331   697,805  
Total Debt 50,890   39,833   30,665   23,670   17,227  
Other Liabilities 62,130   60,061   65,353   69,161   59,328  
Total Liabilities $1,015,211   923,601   825,632   771,162   774,360  
           
Stockholders' Equity          
Common Stock $119   $120   $120   $120   $120  
Paid-in Capital, net 75,606   75,893   76,323   76,682   77,279  
Other Comprehensive Income (Loss) 86   93   69   (115 ) 165  
Retained Earnings 105,193   106,244   119,854   125,015   133,515  
Total Stockholders' Equity $181,004   $182,350   $196,366   $201,702   $211,079  
           
Total Liabilities and          
Stockholders' Equity $1,196,215   $1,105,951   $1,021,998   $972,864   $985,439  
           
Capital and Leverage:          
Equity $181,004   $182,350   $196,366   $201,702   $211,079  
Debt to Equity 5.27   4.74   3.87   3.48   3.39  
Equity to Assets 15.13 % 16.49 % 19.21 % 20.73 % 21.42 %
           
Regulatory Capital Ratios:          
Tier 1 Leverage Capital 15.05 % 16.92 % 18.78 % 20.68 % 22.16 %
Common Equity Tier 1 Risk-based Capital 19.33 % 21.17 % 22.74 % 23.79 % 24.41 %
Tier 1 Risk-based Capital 19.33 % 21.17 % 22.74 % 23.79 % 24.41 %
Total Risk-based Capital 20.65 % 22.49 % 24.04 % 25.08 % 25.69 %
           
_________________
         
(1)   COF is defined as interest expense for the period divided by average interest bearing liabilities, annualized
(2)   Net investment in total finance receivables includes net investment in Equipment Finance leases and loans and Working Capital Loans.
(3)   Adjusted General and administrative adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures.
(4)   Adjusted non-interest expense adjusts certain items, as defined in the reconciliation of GAAP to Non-GAAP financial measures.
(5)   Effective January 1, 2020, in connection with the adoption of ASU 2016-13 "CECL", residual income is no longer recorded as a component of fee income and instead is presented within the allowance for loan loss
(6)   Excludes Paycheck Protection Program Loans Originated
(7)   Non-Accrual as of June 30, 2021 includes restructured contracts totaling $11.4 million for Equipment Finance and $0.1 million for Working Capital.

Primary Logo

Source: Marlin Business Services Corp.